Market cap
$2,022 Mln
Revenue (TTM)
$380 Mln
P/E Ratio
15.7
P/B Ratio
2.5
Div. Yield
2.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
379.71
|
392.11
|
371.25
|
334.45
|
255.73
|
228.65
|
|||||
|
Cost of Revenue
|
80.58
|
82.31
|
88.01
|
55.27
|
10.13
|
6.73
|
|||||
|
Gross Profit
|
299.13
|
309.80
|
283.24
|
279.18
|
245.60
|
221.92
|
|||||
|
Operating Expenses
|
154.83
|
147.23
|
138.73
|
136.07
|
118.74
|
110.73
|
|||||
|
Operating Profit (EBIT)
|
144.31
|
162.57
|
144.52
|
143.11
|
127.33
|
111.19
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
163.97
|
161.47
|
144.52
|
143.11
|
127.33
|
111.19
|
|||||
|
Provision for Tax
|
32.18
|
30.98
|
27.42
|
28.74
|
25.26
|
23.11
|
|||||
|
Profit after Tax (Net Income)
|
131.79
|
130.49
|
117.10
|
114.37
|
102.07
|
88.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
102.07
|
87.24
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
808.95
|
809.68
|
730.66
|
677.07
|
577.85
|
681.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
247.35
|
243.68
|
258.99
|
221.87
|
139.42
|
84.80
|
|||||
|
Current Liabilities
|
5,717.70
|
5,668.66
|
5,469.81
|
5,269.12
|
5,160.83
|
5,237.79
|
|||||
|
Total Liabilities
|
12,491.70
|
6,722.02
|
6,459.46
|
6,168.05
|
5,878.11
|
6,003.70
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
4,979.01
|
5,722.02
|
6,198.01
|
4,653.35
|
4,154.30
|
3,945.27
|
|||||
|
Current Assets
|
1,794.98
|
1,000.00
|
261.45
|
1,514.70
|
1,723.81
|
2,058.42
|
|||||
|
Total Assets
|
8,568.98
|
6,722.02
|
6,459.46
|
6,168.05
|
5,878.11
|
6,003.70
|
|||||
|
Total Debt*
|
527.55
|
517.67
|
475.66
|
434.86
|
290.96
|
312.46
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
131.37
|
131.90
|
137.58
|
115.82
|
102.27
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-269.92
|
-252.26
|
14.68
|
-410.45
|
-191.17
|
|||||
|
Cash from Financing Activities
|
--
|
105.08
|
189.48
|
-195.98
|
-140.00
|
194.87
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-434.63
|
105.97
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
9.22
|
9.08
|
7.97
|
7.74
|
6.90
|
5.85
|
|||||
|
Cash EPS ($)
|
--
|
9.86
|
8.87
|
8.46
|
7.97
|
6.82
|
|||||
|
Adjusted Book Value ($)
|
--
|
56.36
|
49.72
|
45.79
|
39.08
|
45.24
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.14
|
8.97
|
9.31
|
7.83
|
6.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.94
|
8.79
|
9.11
|
7.69
|
6.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.30
|
10.10
|
11.55
|
10.96
|
8.85
|
|||||
|
ROE (%)
|
16.28
|
16.94
|
16.64
|
18.23
|
16.22
|
12.74
|
|||||
|
ROA (%)
|
1.62
|
1.98
|
1.85
|
1.90
|
1.72
|
1.50
|
|||||
|
EBIT Margin (%)
|
43.47
|
41.46
|
38.93
|
42.79
|
49.79
|
48.63
|
|||||
|
Net Margin (%)
|
34.71
|
33.28
|
31.54
|
34.20
|
39.91
|
38.52
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.18
|
0.06
|
0.11
|
0.31
|
0.12
|
-0.10
|
|||||
|
EBIT Growth (%)
|
10.28
|
12.49
|
0.99
|
12.39
|
14.52
|
-0.11
|
|||||
|
Net Profit Growth (%)
|
7.85
|
11.43
|
2.39
|
12.04
|
15.88
|
-1.69
|
|||||
|
EPS Growth (%)
|
10.24
|
0.14
|
0.03
|
0.12
|
0.18
|
0.03
|
|||||
|
Book Value Growth (%)
|
8.93
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
15.73
|
13.12
|
14.87
|
14.25
|
13.48
|
13.98
|
|||||
|
Price / Book Value
|
2.49
|
2.11
|
2.38
|
2.41
|
2.38
|
1.81
|
|||||
|
Dividend Yield (%)
|
2.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
7.30
|
12.53
|
3.71
|
-0.27
|
-3.97
|
|||||
|
Close Price ($)
|
132.64
|
119.20
|
118.48
|
110.26
|
93.09
|
81.79
|
|||||
|
High Price ($)
|
134.92
|
133.59
|
137.28
|
115.89
|
103.00
|
88.49
|
|||||
|
Low Price ($)
|
113.21
|
102.22
|
97.50
|
82.53
|
73.40
|
68.28
|
|||||
|
Market Cap ($ Cr)
|
2,021.94
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.19
|
0.64
|
0.65
|
0.64
|
0.50
|
0.46
|
|||||
|
Short term debt to equity ratio
|
0.47
|
0.45
|
0.45
|
0.49
|
0.50
|
0.46
|
|||||
|
Current Ratio
|
0.31
|
0.18
|
0.05
|
0.29
|
0.33
|
0.39
|
|||||
|
Quick Ratio
|
0.31
|
--
|
--
|
0.27
|
0.38
|
0.52
|
|||||
|
Interest Coverage
|
3.04
|
1.92
|
1.68
|
2.75
|
13.19
|
11.24
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.61
|
5.28
|
5.56
|
6.07
|
7.15
|
6.83
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
19.27
|
20.14
|
21.07
|
24.22
|
25.10
|
|||||
|
Inventory Days
|
--
|
--
|
426.38
|
-384.79
|
-15,699.46
|
-32,505.84
|
|||||
|
Payable days
|
--
|
--
|
--
|
32,184.68
|
176,606.65
|
259,934.68
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-32,548.40
|
-192,281.89
|
-292,415.42
|